Cost of Sales
-16,410,280 GBP2023-01-01 ~ 2023-12-31
-15,884,414 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,664,599 GBP2023-01-01 ~ 2023-12-31
-3,818,298 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,221 GBP2023-01-01 ~ 2023-12-31
6,786 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-2,457 GBP2022-01-01 ~ 2022-12-31
2,457 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,959,436 GBP2023-01-01 ~ 2023-12-31
1,840,119 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,445,990 GBP2023-01-01 ~ 2023-12-31
1,460,492 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
274,828 GBP2023-12-31
67,966 GBP2022-12-31
Fixed Assets - Investments
0 GBP2023-12-31
0 GBP2022-12-31
Fixed Assets
274,828 GBP2023-12-31
67,966 GBP2022-12-31
Debtors
2,102,921 GBP2023-12-31
2,301,549 GBP2022-12-31
Cash at bank and in hand
2,902,055 GBP2023-12-31
2,039,971 GBP2022-12-31
Current Assets
5,004,976 GBP2023-12-31
4,341,520 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,498,075 GBP2023-12-31
-2,485,475 GBP2022-12-31
Net Current Assets/Liabilities
2,506,901 GBP2023-12-31
1,856,045 GBP2022-12-31
Total Assets Less Current Liabilities
2,781,729 GBP2023-12-31
1,924,011 GBP2022-12-31
Net Assets/Liabilities
2,728,897 GBP2023-12-31
1,910,796 GBP2022-12-31
Equity
Called up share capital
1,875 GBP2023-12-31
2,188 GBP2022-12-31
2,188 GBP2021-12-31
Capital redemption reserve
9,063 GBP2023-12-31
8,750 GBP2022-12-31
8,750 GBP2021-12-31
Other miscellaneous reserve
27,217 GBP2023-12-31
15,106 GBP2022-12-31
3,228 GBP2021-12-31
Retained earnings (accumulated losses)
2,690,742 GBP2023-12-31
1,884,752 GBP2022-12-31
749,260 GBP2021-12-31
Equity
2,728,897 GBP2023-12-31
1,910,796 GBP2022-12-31
763,426 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,445,990 GBP2023-01-01 ~ 2023-12-31
1,460,492 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-325,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-440,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,650 GBP2023-01-01 ~ 2023-12-31
23,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1322023-01-01 ~ 2023-12-31
1082022-01-01 ~ 2022-12-31
Wages/Salaries
6,772,701 GBP2023-01-01 ~ 2023-12-31
5,090,699 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
327,147 GBP2023-01-01 ~ 2023-12-31
294,361 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,862,933 GBP2023-01-01 ~ 2023-12-31
6,001,707 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
17,186 GBP2023-01-01 ~ 2023-12-31
25,833 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
39,617 GBP2023-01-01 ~ 2023-12-31
2,911 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
171,269 GBP2023-12-31
4,659 GBP2022-12-31
Furniture and fittings
216,269 GBP2023-12-31
133,421 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
387,538 GBP2023-12-31
138,080 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
17,673 GBP2023-12-31
4,659 GBP2022-12-31
Furniture and fittings
95,037 GBP2023-12-31
65,455 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
112,710 GBP2023-12-31
70,114 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,014 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
29,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,596 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
153,596 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
121,232 GBP2023-12-31
67,966 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,587,938 GBP2023-12-31
1,872,665 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
71,538 GBP2023-12-31
71,538 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,838 GBP2023-12-31
1,838 GBP2022-12-31
Other Debtors
Current
225,519 GBP2023-12-31
272,790 GBP2022-12-31
Prepayments/Accrued Income
Current
216,088 GBP2023-12-31
82,718 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,102,921 GBP2023-12-31
2,301,549 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
333 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
866,707 GBP2023-12-31
763,178 GBP2022-12-31
Corporation Tax Payable
Current
276,260 GBP2023-12-31
273,464 GBP2022-12-31
Other Taxation & Social Security Payable
Current
747,676 GBP2023-12-31
768,615 GBP2022-12-31
Other Creditors
Current
10,971 GBP2023-12-31
9,791 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
596,128 GBP2023-12-31
670,427 GBP2022-12-31
Bank Overdrafts
333 GBP2023-12-31
-333 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current
333 GBP2023-12-31
0 GBP2022-12-31
Net Deferred Tax Liability/Asset
52,832 GBP2023-12-31
13,215 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
39,617 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
625 shares2023-12-31
625 shares2022-12-31
Class 2 ordinary share
0 shares2023-12-31
313 shares2022-12-31
Class 3 ordinary share
625 shares2023-12-31
625 shares2022-12-31
Class 4 ordinary share
625 shares2023-12-31
625 shares2022-12-31
Equity
Called up share capital
1,875 GBP2023-12-31
2,188 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,550 GBP2023-12-31
7,825 GBP2022-12-31
Between two and five year
111,450 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
187,000 GBP2023-12-31
7,825 GBP2022-12-31
Advances or credits given to directors
225,519 GBP2023-12-31
219,951 GBP2022-12-31